0 XP   0   0   0

Toro Co
Buy, Hold or Sell?

Let's analyse Toro Co together

PenkeI guess you are interested in Toro Co. Buy, hold or sell? I don't know! However, I do recommend doing research before doing anything. I will help you with that.

I'm going to help you getting a better view of Toro Co. At the end you don't have to ask anyone for trading advice. You can make your own decision, with more confidence, the odds in your favor, backed by data.

You can find me behind Let's Analyse Together in the top-right of each section.

Get notifications about Toro Co

I send you an email if I find something interesting about Toro Co.

Quick analysis of Toro Co (30 sec.)










1. Valuation of Toro Co (5 min.)




Live pricePrice per share (EOD)

$104.06

2. Growth of Toro Co (5 min.)




Is Toro Co growing?

Current yearPrevious yearGrowGrow %
How rich?$1.4b$1.1b$142.1m10.7%

How much money is Toro Co making?

Current yearPrevious yearGrowGrow %
Making money$120.1m$92m$28.1m23.4%
Net Profit Margin10.2%9.0%--

How much money comes from the company's main activities?

3. Financial Health of Toro Co (5 min.)




4. Comparing to competitors in the Tools & Accessories industry (5 min.)




  Industry Rankings (Tools & Accessories)  


Richest
#11 / 101

Most Revenue
#9 / 101

Most Profit
#7 / 101


Fundamentals of Toro Co

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge profit.
Using its assets, the company is less efficient in making profit.
Using its investors money, the company is less efficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating less efficient.
The company is less efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is able to pay all its short-term debts.
The company is just not able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is able to pay all its debts by selling its assets.
The company is just able to pay all its debts with equity.

1.1. Profitability of Toro Co.

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit Toro Co earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Toro Co to the Tools & Accessories industry mean.
  • A Net Profit Margin of 9.3% means that $0.09 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Toro Co:

  • The MRQ is 9.3%. The company is making a profit. +1
  • The TTM is 10.2%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ9.3%TTM10.2%-0.9%
TTM10.2%YOY9.0%+1.2%
TTM10.2%5Y9.8%+0.3%
5Y9.8%10Y9.0%+0.9%
Compared to industry (Tools & Accessories)
PeriodCompanyIndustry (mean)+/- 
MRQ9.3%7.7%+1.6%
TTM10.2%6.3%+3.9%
YOY9.0%8.7%+0.3%
5Y9.8%7.3%+2.5%
10Y9.0%7.3%+1.7%
1.1.2. Return on Assets

Shows how efficient Toro Co is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Toro Co to the Tools & Accessories industry mean.
  • 2.9% Return on Assets means that Toro Co generated $0.03 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Toro Co:

  • The MRQ is 2.9%. Using its assets, the company is less efficient in making profit.
  • The TTM is 3.4%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ2.9%TTM3.4%-0.5%
TTM3.4%YOY3.0%+0.4%
TTM3.4%5Y3.5%-0.1%
5Y3.5%10Y3.6%-0.1%
Compared to industry (Tools & Accessories)
PeriodCompanyIndustry (mean)+/- 
MRQ2.9%1.6%+1.3%
TTM3.4%1.7%+1.7%
YOY3.0%1.9%+1.1%
5Y3.5%1.7%+1.8%
10Y3.6%1.7%+1.9%
1.1.3. Return on Equity

Shows how efficient Toro Co is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Toro Co to the Tools & Accessories industry mean.
  • 7.4% Return on Equity means Toro Co generated $0.07 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Toro Co:

  • The MRQ is 7.4%. Using its investors money, the company is less efficient in making profit.
  • The TTM is 9.1%. Using its investors money, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ7.4%TTM9.1%-1.7%
TTM9.1%YOY7.7%+1.4%
TTM9.1%5Y9.1%0.0%
5Y9.1%10Y9.9%-0.8%
Compared to industry (Tools & Accessories)
PeriodCompanyIndustry (mean)+/- 
MRQ7.4%3.1%+4.3%
TTM9.1%3.0%+6.1%
YOY7.7%3.2%+4.5%
5Y9.1%3.2%+5.9%
10Y9.9%3.2%+6.7%

1.2. Operating Efficiency of Toro Co.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Toro Co is operating .

  • Measures how much profit Toro Co makes for each $1 of sales after paying variable costs (production costs, wages, etc) but before taxes.
  • Above 15% is considered healthy but always compare Toro Co to the Tools & Accessories industry mean.
  • An Operating Margin of 11.9% means the company generated $0.12  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Toro Co:

  • The MRQ is 11.9%. The company is operating less efficient.
  • The TTM is 13.1%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ11.9%TTM13.1%-1.2%
TTM13.1%YOY10.8%+2.3%
TTM13.1%5Y12.1%+1.0%
5Y12.1%10Y12.1%+0.0%
Compared to industry (Tools & Accessories)
PeriodCompanyIndustry (mean)+/- 
MRQ11.9%9.3%+2.6%
TTM13.1%7.1%+6.0%
YOY10.8%10.3%+0.5%
5Y12.1%9.1%+3.0%
10Y12.1%7.7%+4.4%
1.2.2. Operating Ratio

Measures how efficient Toro Co is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Tools & Accessories industry mean).
  • An Operation Ratio of 0.88 means that the operating costs are $0.88 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Toro Co:

  • The MRQ is 0.881. The company is less efficient in keeping operating costs low.
  • The TTM is 0.869. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.881TTM0.869+0.012
TTM0.869YOY0.886-0.017
TTM0.8695Y0.877-0.008
5Y0.87710Y0.878-0.002
Compared to industry (Tools & Accessories)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8811.549-0.668
TTM0.8691.515-0.646
YOY0.8861.549-0.663
5Y0.8771.515-0.638
10Y0.8781.217-0.339

1.3. Liquidity of Toro Co.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Toro Co is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Tools & Accessories industry mean).
  • A Current Ratio of 1.78 means the company has $1.78 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Toro Co:

  • The MRQ is 1.779. The company is able to pay all its short-term debts. +1
  • The TTM is 1.610. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ1.779TTM1.610+0.169
TTM1.610YOY1.559+0.050
TTM1.6105Y1.598+0.011
5Y1.59810Y1.606-0.008
Compared to industry (Tools & Accessories)
PeriodCompanyIndustry (mean)+/- 
MRQ1.7792.222-0.443
TTM1.6102.132-0.522
YOY1.5592.113-0.554
5Y1.5982.215-0.617
10Y1.6061.955-0.349
1.3.2. Quick Ratio

Measures if Toro Co is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare Toro Co to the Tools & Accessories industry mean.
  • A Quick Ratio of 0.56 means the company can pay off $0.56 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Toro Co:

  • The MRQ is 0.558. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.564. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.558TTM0.564-0.006
TTM0.564YOY0.787-0.223
TTM0.5645Y0.734-0.170
5Y0.73410Y0.776-0.042
Compared to industry (Tools & Accessories)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5580.704-0.146
TTM0.5640.798-0.234
YOY0.7870.912-0.125
5Y0.7340.922-0.188
10Y0.7760.911-0.135

1.4. Solvency of Toro Co.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Toro Co assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Toro Co to Tools & Accessories industry mean.
  • A Debt to Asset Ratio of 0.60 means that Toro Co assets are financed with 60.5% credit (debt) and the remaining percentage (100% - 60.5%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Toro Co:

  • The MRQ is 0.605. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.625. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.605TTM0.625-0.020
TTM0.625YOY0.609+0.016
TTM0.6255Y0.616+0.009
5Y0.61610Y0.628-0.012
Compared to industry (Tools & Accessories)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6050.441+0.164
TTM0.6250.454+0.171
YOY0.6090.426+0.183
5Y0.6160.423+0.193
10Y0.6280.423+0.205
1.4.2. Debt to Equity Ratio

Measures if Toro Co is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Toro Co to the Tools & Accessories industry mean.
  • A Debt to Equity ratio of 153.1% means that company has $1.53 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Toro Co:

  • The MRQ is 1.531. The company is just able to pay all its debts with equity.
  • The TTM is 1.670. The company is just able to pay all its debts with equity.
Trends
Current periodCompared to+/- 
MRQ1.531TTM1.670-0.139
TTM1.670YOY1.573+0.097
TTM1.6705Y1.620+0.050
5Y1.62010Y1.710-0.090
Compared to industry (Tools & Accessories)
PeriodCompanyIndustry (mean)+/- 
MRQ1.5310.798+0.733
TTM1.6700.830+0.840
YOY1.5730.784+0.789
5Y1.6200.774+0.846
10Y1.7100.757+0.953

2. Market Valuation of Toro Co

2. Earnings Per Share
2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every $1 in earnings Toro Co generates.

  • Above 15 is considered overpriced but always compare Toro Co to the Tools & Accessories industry mean.
  • A PE ratio of 110.18 means the investor is paying $110.18 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Toro Co:

  • The EOD is 102.811. Seems overpriced? -1
  • The MRQ is 110.181. Seems overpriced? -1
  • The TTM is 85.429. Neutral. Compare to industry.
Trends
Current periodCompared to+/- 
EOD102.811MRQ110.181-7.370
MRQ110.181TTM85.429+24.752
TTM85.429YOY133.471-48.043
TTM85.4295Y109.226-23.797
5Y109.22610Y182.222-72.996
Compared to industry (Tools & Accessories)
PeriodCompanyIndustry (mean)+/- 
EOD102.81146.896+55.915
MRQ110.18144.920+65.261
TTM85.42942.149+43.280
YOY133.47159.944+73.527
5Y109.22654.564+54.662
10Y182.22263.177+119.045
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of Toro Co.

  • Lower is better.
  • A PEG ratio of 1 means the market price of the stock and the expected future earnings are on par.

Let's take a look of the Price Earnings to Growth Ratio trends of Toro Co:

  • The MRQ is 121.501. Seems overpriced? -1
  • The TTM is 82.950. Seems overpriced? -1
Trends
Current periodCompared to+/- 
MRQ121.501TTM82.950+38.550
TTM82.950YOY163.431-80.481
TTM82.9505Y128.649-45.699
5Y128.64910Y517.237-388.587
Compared to industry (Tools & Accessories)
PeriodCompanyIndustry (mean)+/- 
MRQ121.50138.844+82.657
TTM82.95070.345+12.605
YOY163.43167.484+95.947
5Y128.649152.641-23.992
10Y517.237175.263+341.974

2. Book Value per Share
2.3. Price to Book Ratio

Measures if the stock price of Toro Co is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Tools & Accessories industry mean).
  • A PB ratio of 8.15 means the investor is paying $8.15 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Toro Co:

  • The EOD is 7.607. Seems overpriced? -1
  • The MRQ is 8.153. Seems overpriced? -1
  • The TTM is 7.585. Seems overpriced? -1
Trends
Current periodCompared to+/- 
EOD7.607MRQ8.153-0.545
MRQ8.153TTM7.585+0.567
TTM7.585YOY9.545-1.960
TTM7.5855Y8.829-1.244
5Y8.82910Y12.317-3.488
Compared to industry (Tools & Accessories)
PeriodCompanyIndustry (mean)+/- 
EOD7.6071.711+5.896
MRQ8.1531.751+6.402
TTM7.5851.753+5.832
YOY9.5452.164+7.381
5Y8.8292.062+6.767
10Y12.3172.390+9.927
2. Total Gains per Share

3. Holders & Insider Transactions

Let's take a look at which institutions, funds and insiders are holding shares of Toro Co.

3.1. Institutions holding Toro Co

Institutions are holding 88.248% of the shares of Toro Co.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2023-03-31Vanguard Group Inc10.10280.029810535679791560.757
2022-12-31BlackRock Inc8.94830.033193317242888053.1937
2023-03-31Select Equity Group LP5.33662.20135565209-274261-4.6967
2023-03-31T. Rowe Price Associates, Inc.5.0580.087852746942075324.0956
2022-12-31JPMorgan Chase & Co3.80960.05933972828-540042-11.9667
2022-12-31Kayne Anderson Rudnick Investment Management LLC3.20081.17843337957-27741-0.8242
2023-03-31State Street Corporation3.20070.0209333783941989814.3902
2023-03-31Victory Capital Management Inc.3.11540.40563248890-493462-13.1859
2023-03-31Mairs & Power Inc2.80633.75362926565-14337-0.4875
2023-03-31Champlain Investment Partners, LLC2.38041.73752482391-39810-1.5784
2022-12-31Neuberger Berman Group LLC2.25480.2612351462-19118-0.8065
2023-03-31Durable Capital Partners LP1.95652.1297204032329810517.1107
2023-03-31Nordea Investment Mgmt Bank Demark A/s1.8670.31311947033206231.0705
2022-12-31Geode Capital Management, LLC1.44880.0241510893-118023-7.2455
2022-12-31Impax Asset Management Group PLC1.44860.76511510647-381296-20.1537
2022-12-31Bank of New York Mellon Corp1.21240.03271264394-90134-6.6543
2022-12-31Amvescap Plc.1.05070.0363109569815095415.9783
2022-12-31NORGES BANK1.00040.02851043258866999.0636
2022-12-31King Luther Capital Management Corp0.9850.6375102719874250.7281
2023-03-31Dimensional Fund Advisors, Inc.0.91760.035895692584140.8871
Total 62.100713.77164761607-430613-0.7%

3.2. Funds holding Toro Co

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2023-03-31T. Rowe Price New Horizons3.57961.75513732990986892.7155
2023-04-28iShares Core S&P Mid-Cap ETF3.12520.5126325910300
2023-04-30Vanguard Total Stock Mkt Idx Inv3.12120.02683254916153720.4745
2023-03-31Vanguard Instl Ttl Stck Mkt Idx Tr3.10640.02913239544700362.2097
2023-04-30Vanguard Small Cap Index2.62570.24332738227-672-0.0245
2023-04-30Champlain Mid Cap Fund, LLC2.32582.52712425436-6450-0.2652
2023-03-31Victory Sycamore Established Value R2.17671.44672270000-360000-13.6882
2023-04-30Vanguard Small Cap Growth Index Inv1.50440.5653156886362160.3978
2023-03-31Mairs & Power Multi Cap1.48973.7851553523-10677-0.6826
2023-03-31Mairs & Power Growth1.48973.79061553523-10677-0.6826
2023-04-30Vanguard Extended Market Index Investor1.38870.1804144823231290.2165
2023-03-31Neuberger Berman Genesis Inv1.3641.57651422494-28695-1.9773
2022-12-31Champlain Mid Cap Adv1.28022.84311335000-85000-5.9859
2023-04-30SPDR® S&P MIDCAP 400 ETF Trust0.88290.513692073110610.1154
2022-10-31Pictet-Water I EUR0.85171.1371888179-13004-1.443
2023-03-31JPMorgan Mid Cap Growth I0.70270.9712732821100491.3903
2023-04-28iShares S&P Mid-Cap 400 Growth ETF0.66870.9962697369-340-0.0487
2022-12-31Virtus KAR Small-Cap Core I0.6234.7066649701-18000-2.6958
2023-04-30Invesco Water Resources ETF0.60943.8022635478-1152-0.181
2023-04-30Vanguard Dividend Appreciation ETF0.56170.07695857507830.1339
Total 33.477431.485434911880-329332-0.9%

3.3. Insider Transactions

Insiders are holding 0.347% of the shares of Toro Co.

DateOwnerTypeAmountPricePost Transaction AmountLink
2023-03-30Daryn A WaltersBUY910110.051740
2023-03-27Richard W RodierSELL3000108.8223737
2023-03-24Gregory S JaneySELL1630107.762708
2023-03-22Gary Lee EllisSELL5104110.5232108
2023-03-21Renee J PetersonSELL26500110.0915318
2023-03-16Blake M. GramsSELL11400107.0537106
2023-03-14Richard M OlsonSELL12000109.417913
2023-01-10Peter D MoellerSELL430116.624204
2023-01-06Renee J PetersonSELL25000112.7215318
2023-01-06Richard W RodierSELL3000112.7223737
2023-01-05Katherine J HarlessSELL5104113.553364
2022-12-27Blake M. GramsSELL6199114.0136998
2022-09-30Kurt D SvendsenSELL400087.3410575
2022-09-22Katherine J HarlessSELL17808853364
2022-09-15Angela C DrakeSELL326690.722936
2022-09-12Renee J PetersonSELL672591.1113498
2022-09-12Richard W RodierSELL400091.4322326
2022-09-09Amy E DahlSELL260089.8118706
2022-06-30Richard M OlsonSELL1260076.339575
2022-06-29Daryn A. WaltersSELL167076.681415

4. Summary

4.1. Key Performance Indicators

The key performance indicators of Toro Co compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share--0.8450.780+8%-0.062+107%0.420+101%0.276+206%
Book Value Growth--1.0681.066+0%0.988+8%1.048+2%1.041+3%
Book Value Per Share--13.67912.571+9%10.992+24%9.502+44%6.871+99%
Book Value Per Share Growth--1.0661.0670%0.995+7%1.050+2%1.044+2%
Current Ratio--1.7791.610+11%1.559+14%1.598+11%1.606+11%
Debt To Asset Ratio--0.6050.625-3%0.609-1%0.616-2%0.628-4%
Debt To Equity Ratio--1.5311.670-8%1.573-3%1.620-6%1.710-10%
Dividend Per Share--0.3360.307+9%0.268+25%0.252+34%0.190+77%
Dividend Per Share Growth--1.1321.033+10%1.035+9%1.029+10%1.044+8%
Eps--1.0121.139-11%0.852+19%0.843+20%0.646+57%
Eps Growth--0.9071.174-23%0.941-4%1.326-32%1.435-37%
Free Cash Flow Per Share---0.9300.373-349%0.604-254%0.687-235%0.587-258%
Free Cash Flow Per Share Growth---1.3080.867-251%-0.337-74%3.218-141%-0.005-100%
Free Cash Flow To Equity Per Share---0.225-0.046-80%0.462-149%0.574-139%0.365-162%
Free Cash Flow To Equity Per Share Growth--1.4790.472+213%1.063+39%1.200+23%0.978+51%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Intrinsic Value_10Y_max--31.883--------
Intrinsic Value_10Y_min---17.027--------
Intrinsic Value_1Y_max--3.104--------
Intrinsic Value_1Y_min--0.955--------
Intrinsic Value_3Y_max--9.395--------
Intrinsic Value_3Y_min--0.582--------
Intrinsic Value_5Y_max--15.770--------
Intrinsic Value_5Y_min---2.296--------
Net Profit Margin--0.0930.102-8%0.090+4%0.098-5%0.090+4%
Operating Margin--0.1190.131-9%0.108+10%0.121-2%0.121-2%
Operating Ratio--0.8810.869+1%0.8860%0.877+1%0.878+0%
Pb Ratio7.607-7%8.1537.585+7%9.545-15%8.829-8%12.317-34%
Pe Ratio102.811-7%110.18185.429+29%133.471-17%109.226+1%182.222-40%
Peg Ratio--121.50182.950+46%163.431-26%128.649-6%517.237-77%
Price Per Share104.060-7%111.52095.768+16%105.098+6%82.625+35%73.837+51%
Price To Total Gains Ratio88.066-7%94.37990.364+4%221.612-57%131.377-28%46.836+102%
Profit Growth--0.9091.172-22%0.934-3%1.322-31%1.429-36%
Quick Ratio--0.5580.564-1%0.787-29%0.734-24%0.776-28%
Return On Assets--0.0290.034-14%0.030-4%0.035-16%0.036-20%
Return On Equity--0.0740.091-19%0.077-4%0.091-19%0.099-25%
Revenue Growth--0.9801.065-8%1.030-5%1.060-8%1.066-8%
Total Gains Per Share--1.1821.088+9%0.206+472%0.671+76%0.466+154%
Total Gains Per Share Growth--1.2712.946-57%0.642+98%1.803-29%2.330-45%
Usd Book Value--1444171000.0001326497500.000+9%1184319000.000+22%1021720450.000+41%750661625.000+92%
Usd Book Value Change Per Share--0.8450.780+8%-0.062+107%0.420+101%0.276+206%
Usd Book Value Per Share--13.67912.571+9%10.992+24%9.502+44%6.871+99%
Usd Dividend Per Share--0.3360.307+9%0.268+25%0.252+34%0.190+77%
Usd Eps--1.0121.139-11%0.852+19%0.843+20%0.646+57%
Usd Free Cash Flow---98178000.00039365500.000-349%66247500.000-248%74506950.000-232%64800175.000-252%
Usd Free Cash Flow Per Share---0.9300.373-349%0.604-254%0.687-235%0.587-258%
Usd Free Cash Flow To Equity Per Share---0.225-0.046-80%0.462-149%0.574-139%0.365-162%
Usd Price Per Share104.060-7%111.52095.768+16%105.098+6%82.625+35%73.837+51%
Usd Profit--106860000.000120173000.000-11%92027250.000+16%90655050.000+18%70833150.000+51%
Usd Revenue--1148840000.0001182713000.000-3%1004812000.000+14%910519200.000+26%745407925.000+54%
Usd Total Gains Per Share--1.1821.088+9%0.206+472%0.671+76%0.466+154%
 EOD+3 -2MRQTTM+17 -25YOY+28 -145Y+23 -1910Y+26 -16

4.2. Fundamental Score

Let's check the fundamental score of Toro Co based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15102.811
Price to Book Ratio (EOD)Between0-17.607
Net Profit Margin (MRQ)Greater than00.093
Operating Margin (MRQ)Greater than00.119
Quick Ratio (MRQ)Greater than10.558
Current Ratio (MRQ)Greater than11.779
Debt to Asset Ratio (MRQ)Less than10.605
Debt to Equity Ratio (MRQ)Less than11.531
Return on Equity (MRQ)Greater than0.150.074
Return on Assets (MRQ)Greater than0.050.029
Total4/10 (40.0%)

4.3. Technical Score

Let's check the technical score of Toro Co based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
OpenGreater thanClose101.000
Total0/1 (0.0%)



Latest Balance Sheet

Balance Sheet of 2023-01-31. Currency in USD. All numbers in thousands.

Summary
Total Assets3,654,946
Total Liabilities2,210,775
Total Stockholder Equity1,444,171
 As reported
Total Liabilities 2,210,775
Total Stockholder Equity+ 1,444,171
Total Assets = 3,654,946

Assets

Total Assets3,654,946
Total Current Assets1,757,694
Long-term Assets1,757,694
Total Current Assets
Cash And Cash Equivalents 174,037
Net Receivables 377,262
Inventory 1,131,438
Other Current Assets 74,957
Total Current Assets  (as reported)1,757,694
Total Current Assets  (calculated)1,757,694
+/-0
Long-term Assets
Property Plant Equipment 658,720
Goodwill 584,550
Long Term Investments 45,726
Intangible Assets 577,064
Other Assets 31,192
Long-term Assets  (as reported)1,897,252
Long-term Assets  (calculated)1,897,252
+/-0

Liabilities & Shareholders' Equity

Total Current Liabilities987,973
Long-term Liabilities1,222,802
Total Stockholder Equity1,444,171
Total Current Liabilities
Short-term Debt 15,962
Accounts payable 475,218
Other Current Liabilities 485,046
Total Current Liabilities  (as reported)987,973
Total Current Liabilities  (calculated)976,226
+/- 11,747
Long-term Liabilities
Long term Debt Total 1,091,015
Capital Lease Obligations Min Short Term Debt60,680
Long-term Liabilities Other 39,663
Deferred Long Term Liability 31,444
Long-term Liabilities  (as reported)1,222,802
Long-term Liabilities  (calculated)1,222,802
+/-0
Total Stockholder Equity
Common Stock104,283
Retained Earnings 1,368,493
Accumulated Other Comprehensive Income -28,605
Total Stockholder Equity (as reported)1,444,171
Total Stockholder Equity (calculated)1,444,171
+/-0
Other
Capital Stock104,283
Cash And Equivalents174,037
Cash and Short Term Investments 174,037
Common Stock Shares Outstanding 105,577
Common Stock Total Equity104,283
Current Deferred Revenue11,747
Liabilities and Stockholders Equity 3,654,946
Net Debt 993,620
Net Invested Capital 2,535,186
Net Tangible Assets 343,237
Net Working Capital 769,721
Short Long Term Debt Total 1,167,657



Balance Sheet

Currency in USD. All numbers in thousands.

 Trend2023-01-312022-10-312022-07-312022-04-302022-01-312021-10-312021-07-312021-04-302021-01-312020-10-312020-07-312020-04-302020-01-312019-10-312019-07-312019-04-302019-01-312018-10-312018-07-312018-04-302018-01-312017-10-312017-07-312017-04-302017-01-312016-10-312016-07-312016-04-302016-01-312015-10-312015-07-312015-04-302015-01-312014-10-312014-07-312014-04-302014-01-312013-10-312013-07-312013-04-302013-01-312012-10-312012-07-312012-04-302012-01-312011-10-312011-07-312011-04-302011-01-312010-10-312010-07-312010-04-302010-01-312009-10-312009-07-312009-04-302009-01-312008-10-312008-07-312008-04-302008-01-312007-10-312007-07-312007-04-302007-01-312006-10-312006-07-312006-04-302006-01-312005-10-312005-07-312005-04-302005-01-312004-10-312004-07-312004-04-302004-01-312003-10-312003-07-312003-04-302003-01-312002-10-312002-07-312002-04-302002-01-312001-10-312001-07-312001-04-302001-01-312000-10-312000-07-312000-04-302000-01-311999-10-311999-07-311999-04-301999-01-311998-10-311998-07-311998-04-301998-01-311997-10-311997-07-311997-04-301997-01-311996-10-311996-07-311996-04-301996-01-311995-10-311995-07-311995-04-301995-01-311994-10-311994-07-311994-04-301994-01-311993-10-311993-07-311993-04-301993-01-311992-10-311992-07-311992-04-301992-01-311991-10-311991-07-311991-04-301991-01-311990-10-311990-07-311990-04-301990-01-311989-10-311989-07-311989-04-301989-01-311988-10-311988-07-311988-04-301988-01-311987-10-311987-07-311987-04-301987-01-311986-10-311986-07-311986-04-301986-01-311985-10-311985-07-31
> Total Assets 
0
0
0
0
175,600
0
0
0
241,900
0
0
0
268,200
0
428,400
428,400
326,000
328,300
492,000
538,600
423,600
410,700
491,100
524,700
415,300
415,400
472,600
518,100
421,300
409,300
438,500
490,800
419,200
399,800
451,900
530,300
443,600
451,600
509,600
592,500
468,300
472,700
547,700
625,100
531,900
496,900
660,300
800,000
705,000
661,600
779,400
952,200
833,400
724,000
818,100
931,200
838,200
787,200
885,800
1,016,031
897,997
779,390
883,631
1,022,928
908,728
835,674
877,547
1,002,520
856,670
846,140
888,101
1,054,219
942,704
927,432
920,161
1,076,663
960,753
928,747
925,103
1,161,877
1,012,538
916,737
980,459
1,173,636
1,005,345
921,983
1,034,436
1,206,261
1,060,106
950,837
1,031,109
1,203,887
992,335
932,260
938,187
1,011,344
917,695
872,682
884,634
985,989
879,652
885,622
896,711
1,052,527
967,547
870,663
937,007
1,029,354
986,528
935,199
984,143
1,114,954
1,031,130
1,002,748
1,039,595
1,179,246
1,127,827
1,192,415
1,322,168
1,479,127
1,359,951
1,303,658
1,393,834
1,542,741
1,467,462
1,387,518
1,402,913
1,598,758
1,569,544
1,493,787
1,516,806
1,635,747
1,534,757
1,570,984
1,622,814
2,466,000
2,309,733
2,330,547
2,491,609
2,811,475
2,813,863
2,853,228
2,875,138
2,996,109
2,968,049
2,936,140
3,253,045
3,479,306
3,439,949
3,555,998
3,654,946
3,654,9463,555,9983,439,9493,479,3063,253,0452,936,1402,968,0492,996,1092,875,1382,853,2282,813,8632,811,4752,491,6092,330,5472,309,7332,466,0001,622,8141,570,9841,534,7571,635,7471,516,8061,493,7871,569,5441,598,7581,402,9131,387,5181,467,4621,542,7411,393,8341,303,6581,359,9511,479,1271,322,1681,192,4151,127,8271,179,2461,039,5951,002,7481,031,1301,114,954984,143935,199986,5281,029,354937,007870,663967,5471,052,527896,711885,622879,652985,989884,634872,682917,6951,011,344938,187932,260992,3351,203,8871,031,109950,8371,060,1061,206,2611,034,436921,9831,005,3451,173,636980,459916,7371,012,5381,161,877925,103928,747960,7531,076,663920,161927,432942,7041,054,219888,101846,140856,6701,002,520877,547835,674908,7281,022,928883,631779,390897,9971,016,031885,800787,200838,200931,200818,100724,000833,400952,200779,400661,600705,000800,000660,300496,900531,900625,100547,700472,700468,300592,500509,600451,600443,600530,300451,900399,800419,200490,800438,500409,300421,300518,100472,600415,400415,300524,700491,100410,700423,600538,600492,000328,300326,000428,400428,4000268,200000241,900000175,6000000
   > Total Current Assets 
0
0
0
0
114,500
0
0
0
160,300
0
0
0
183,400
0
370,800
370,800
266,200
271,200
407,300
453,600
320,200
306,800
388,400
425,400
318,800
322,000
377,200
425,200
332,500
324,200
354,000
407,400
344,100
326,100
377,300
455,100
364,500
373,400
427,400
509,300
381,600
386,300
462,500
538,700
444,600
405,000
483,500
611,800
509,300
472,000
555,100
707,000
586,500
479,400
560,100
675,900
583,400
531,700
616,100
749,293
633,203
510,167
613,203
753,228
636,900
564,193
628,435
747,773
598,526
592,141
630,518
795,276
680,683
673,915
657,410
812,738
695,779
665,175
662,756
885,987
741,362
647,074
716,888
915,031
746,711
657,093
765,337
936,872
788,934
664,928
741,863
915,004
702,719
643,948
651,387
727,358
631,976
582,138
593,298
684,850
579,819
584,973
578,691
719,975
629,651
532,882
600,472
691,685
661,675
612,134
665,886
791,311
712,007
653,267
682,872
814,354
759,749
824,036
734,089
883,749
771,417
710,679
805,089
950,107
885,466
779,009
781,316
976,563
948,149
859,886
900,848
978,229
873,024
894,637
933,932
1,270,274
1,130,403
1,122,891
1,220,508
1,374,553
1,384,246
1,427,648
1,456,743
1,559,491
1,545,789
1,489,185
1,437,263
1,663,676
1,604,356
1,675,351
1,757,694
1,757,6941,675,3511,604,3561,663,6761,437,2631,489,1851,545,7891,559,4911,456,7431,427,6481,384,2461,374,5531,220,5081,122,8911,130,4031,270,274933,932894,637873,024978,229900,848859,886948,149976,563781,316779,009885,466950,107805,089710,679771,417883,749734,089824,036759,749814,354682,872653,267712,007791,311665,886612,134661,675691,685600,472532,882629,651719,975578,691584,973579,819684,850593,298582,138631,976727,358651,387643,948702,719915,004741,863664,928788,934936,872765,337657,093746,711915,031716,888647,074741,362885,987662,756665,175695,779812,738657,410673,915680,683795,276630,518592,141598,526747,773628,435564,193636,900753,228613,203510,167633,203749,293616,100531,700583,400675,900560,100479,400586,500707,000555,100472,000509,300611,800483,500405,000444,600538,700462,500386,300381,600509,300427,400373,400364,500455,100377,300326,100344,100407,400354,000324,200332,500425,200377,200322,000318,800425,400388,400306,800320,200453,600407,300271,200266,200370,800370,8000183,400000160,300000114,5000000
       Cash And Cash Equivalents 
0
0
0
0
13,000
0
0
0
11,900
0
0
0
12,000
0
15,100
15,100
19,700
10,700
10,500
11,900
12,300
9,800
11,700
11,700
17,000
7,900
10,700
10,500
25,500
25,900
4,700
6,500
61,800
28,200
9,100
7,700
36,200
12,400
9,200
11,700
11,900
7,700
4,300
4,200
1,200
100
100
5,600
5,600
0
0
600
2,800
100
100
3,300
1,900
12,000
400
902
65
978
636
1,191
90
12,876
46
62
6
62,816
87
26
15,725
110,287
17,925
31,825
34,022
90,756
7,467
14,449
34,665
41,402
19,744
27,240
24,815
55,523
30,051
40,797
94,192
62,047
29,762
32,053
55,013
99,359
35,597
29,673
130,735
187,773
158,210
180,385
163,379
177,366
94,418
106,862
118,113
80,886
71,804
82,572
143,058
125,856
60,700
80,341
161,180
182,993
104,025
129,909
177,894
314,873
82,914
109,295
110,335
126,275
118,140
174,639
277,243
273,555
158,893
265,191
335,026
310,256
219,730
206,100
250,871
289,124
249,965
180,078
143,317
151,828
108,914
200,004
394,141
479,892
433,394
497,635
535,330
405,612
192,959
263,233
231,564
188,250
174,037
174,037188,250231,564263,233192,959405,612535,330497,635433,394479,892394,141200,004108,914151,828143,317180,078249,965289,124250,871206,100219,730310,256335,026265,191158,893273,555277,243174,639118,140126,275110,335109,29582,914314,873177,894129,909104,025182,993161,18080,34160,700125,856143,05882,57271,80480,886118,113106,86294,418177,366163,379180,385158,210187,773130,73529,67335,59799,35955,01332,05329,76262,04794,19240,79730,05155,52324,81527,24019,74441,40234,66514,4497,46790,75634,02231,82517,925110,28715,725268762,8166624612,876901,1916369786590240012,0001,9003,3001001002,800600005,6005,6001001001,2004,2004,3007,70011,90011,7009,20012,40036,2007,7009,10028,20061,8006,5004,70025,90025,50010,50010,7007,90017,00011,70011,7009,80012,30011,90010,50010,70019,70015,10015,100012,00000011,90000013,0000000
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
19,745
22,955
25,295
19,272
0
0
0
0
0
0
00000019,27225,29522,95519,745000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Net Receivables 
0
0
0
0
47,400
0
0
0
75,700
0
0
0
64,000
0
259,800
259,800
168,300
159,600
240,100
285,500
184,600
168,300
239,700
265,900
206,200
179,700
212,400
285,000
206,700
172,300
204,000
276,200
180,400
160,800
215,700
300,800
183,700
199,900
221,900
329,400
210,100
198,800
262,500
343,300
265,800
239,600
263,700
412,700
308,200
259,100
287,800
440,400
328,600
241,400
287,800
439,400
339,700
268,300
313,700
456,665
368,134
262,484
306,497
458,822
335,697
271,677
302,189
463,886
341,891
255,739
311,892
483,615
373,173
280,124
311,451
484,763
381,329
285,736
318,063
544,871
399,883
295,683
313,157
546,413
394,038
294,833
357,165
577,223
379,788
283,115
344,682
547,192
364,988
256,259
297,962
407,801
269,886
143,709
167,260
260,789
170,096
142,901
171,155
278,491
199,012
148,140
175,498
272,819
197,023
147,410
180,317
307,770
202,148
157,171
199,829
313,489
215,595
158,158
205,287
351,602
227,806
177,013
190,297
329,837
202,389
163,265
183,850
328,524
221,551
183,073
198,736
329,570
219,469
193,178
225,528
428,567
312,239
268,768
321,192
400,444
294,672
261,135
306,865
391,236
301,234
310,279
366,270
439,333
350,657
332,713
377,262
377,262332,713350,657439,333366,270310,279301,234391,236306,865261,135294,672400,444321,192268,768312,239428,567225,528193,178219,469329,570198,736183,073221,551328,524183,850163,265202,389329,837190,297177,013227,806351,602205,287158,158215,595313,489199,829157,171202,148307,770180,317147,410197,023272,819175,498148,140199,012278,491171,155142,901170,096260,789167,260143,709269,886407,801297,962256,259364,988547,192344,682283,115379,788577,223357,165294,833394,038546,413313,157295,683399,883544,871318,063285,736381,329484,763311,451280,124373,173483,615311,892255,739341,891463,886302,189271,677335,697458,822306,497262,484368,134456,665313,700268,300339,700439,400287,800241,400328,600440,400287,800259,100308,200412,700263,700239,600265,800343,300262,500198,800210,100329,400221,900199,900183,700300,800215,700160,800180,400276,200204,000172,300206,700285,000212,400179,700206,200265,900239,700168,300184,600285,500240,100159,600168,300259,800259,800064,00000075,70000047,4000000
       Other Current Assets 
0
0
0
0
1,100
0
0
0
2,700
0
0
0
8,100
0
9,400
9,400
11,200
19,000
19,800
14,000
14,500
17,700
18,800
19,900
12,300
22,000
31,400
21,500
26,200
27,100
25,700
25,300
23,200
24,300
24,000
22,900
25,800
28,200
31,200
30,200
35,900
33,900
32,100
32,400
34,300
35,000
44,500
34,500
39,300
52,800
58,000
53,600
52,100
53,600
55,500
47,500
47,600
47,000
51,900
49,802
51,543
51,779
53,900
53,800
55,500
44,979
51,700
48,400
47,300
49,219
51,163
51,656
55,750
54,595
56,963
57,678
63,071
61,483
60,862
69,741
71,668
74,642
88,300
93,244
72,827
68,193
70,706
70,946
71,517
68,491
71,496
70,331
70,958
81,246
79,124
74,109
70,766
74,381
76,757
69,270
69,149
70,304
73,384
74,796
80,164
80,826
80,696
85,490
86,804
87,751
89,169
93,202
89,750
73,014
74,097
68,479
72,499
76,402
81,498
81,412
83,082
72,877
74,616
76,561
78,720
35,155
36,470
41,272
42,550
37,565
43,039
47,758
38,187
54,076
41,789
50,298
54,235
50,632
51,442
59,938
39,225
34,188
41,177
41,809
43,577
35,124
45,962
69,434
82,861
103,279
74,957
74,957103,27982,86169,43445,96235,12443,57741,80941,17734,18839,22559,93851,44250,63254,23550,29841,78954,07638,18747,75843,03937,56542,55041,27236,47035,15578,72076,56174,61672,87783,08281,41281,49876,40272,49968,47974,09773,01489,75093,20289,16987,75186,80485,49080,69680,82680,16474,79673,38470,30469,14969,27076,75774,38170,76674,10979,12481,24670,95870,33171,49668,49171,51770,94670,70668,19372,82793,24488,30074,64271,66869,74160,86261,48363,07157,67856,96354,59555,75051,65651,16349,21947,30048,40051,70044,97955,50053,80053,90051,77951,54349,80251,90047,00047,60047,50055,50053,60052,10053,60058,00052,80039,30034,50044,50035,00034,30032,40032,10033,90035,90030,20031,20028,20025,80022,90024,00024,30023,20025,30025,70027,10026,20021,50031,40022,00012,30019,90018,80017,70014,50014,00019,80019,00011,2009,4009,40008,1000002,7000001,1000000
   > Long-term Assets 
0
0
0
0
61,100
0
0
0
81,600
0
0
0
84,800
0
57,600
57,600
59,800
57,100
84,700
85,000
103,400
103,900
102,700
99,300
96,500
93,400
95,400
92,900
88,800
85,100
84,500
83,400
75,100
73,700
74,600
75,200
79,100
78,200
82,200
83,200
86,700
86,400
85,200
86,400
87,300
91,900
176,800
188,200
195,700
189,600
224,300
245,200
246,900
244,600
258,000
255,300
254,800
255,500
269,700
266,738
264,794
269,223
270,428
269,700
271,828
271,481
249,112
254,747
258,144
253,999
257,583
258,943
262,021
253,517
262,751
263,925
264,974
263,572
262,347
275,890
271,176
269,663
263,571
258,605
258,634
264,890
269,099
269,389
271,172
285,909
289,246
288,883
289,616
288,312
286,800
283,986
285,719
290,544
291,336
301,139
299,833
300,649
318,020
332,552
337,896
337,781
336,535
337,669
324,853
323,065
318,257
323,643
319,123
349,481
356,723
364,892
368,078
368,379
588,079
595,378
588,534
592,979
588,745
592,634
581,996
608,509
621,597
622,195
621,395
633,901
615,958
657,518
661,733
676,347
688,882
1,195,726
1,179,330
1,207,656
1,271,101
1,436,922
1,429,617
1,425,580
1,418,395
1,436,618
1,422,260
1,446,955
1,815,782
1,815,630
1,835,593
1,880,647
1,897,252
1,897,2521,880,6471,835,5931,815,6301,815,7821,446,9551,422,2601,436,6181,418,3951,425,5801,429,6171,436,9221,271,1011,207,6561,179,3301,195,726688,882676,347661,733657,518615,958633,901621,395622,195621,597608,509581,996592,634588,745592,979588,534595,378588,079368,379368,078364,892356,723349,481319,123323,643318,257323,065324,853337,669336,535337,781337,896332,552318,020300,649299,833301,139291,336290,544285,719283,986286,800288,312289,616288,883289,246285,909271,172269,389269,099264,890258,634258,605263,571269,663271,176275,890262,347263,572264,974263,925262,751253,517262,021258,943257,583253,999258,144254,747249,112271,481271,828269,700270,428269,223264,794266,738269,700255,500254,800255,300258,000244,600246,900245,200224,300189,600195,700188,200176,80091,90087,30086,40085,20086,40086,70083,20082,20078,20079,10075,20074,60073,70075,10083,40084,50085,10088,80092,90095,40093,40096,50099,300102,700103,900103,40085,00084,70057,10059,80057,60057,600084,80000081,60000061,1000000
       Property Plant Equipment 
0
0
0
0
29,200
0
0
0
40,700
0
0
0
43,300
0
43,700
43,700
44,900
44,100
69,700
70,100
85,200
83,200
83,100
79,900
78,700
76,900
74,600
72,500
70,400
67,200
66,000
63,000
60,000
57,900
56,700
56,900
58,800
59,900
63,100
65,800
70,100
70,000
67,900
68,700
68,800
73,800
108,300
115,200
116,600
116,900
124,800
130,800
133,000
127,100
125,700
122,100
122,800
124,200
127,400
128,150
128,182
132,852
135,892
137,512
138,145
142,245
144,445
150,520
154,515
156,779
159,474
162,180
163,593
159,116
160,729
163,097
164,851
164,665
160,718
170,334
166,890
167,277
165,078
163,729
163,703
166,323
169,304
169,123
170,748
170,672
170,569
172,203
173,812
168,867
167,727
165,564
165,975
166,716
165,927
165,514
168,003
173,407
172,648
180,315
187,648
191,140
188,271
184,620
177,723
180,523
173,267
177,060
179,943
185,096
189,186
192,751
202,828
205,195
214,783
219,941
220,322
224,995
221,523
222,069
220,876
222,038
226,917
224,277
226,926
235,230
234,448
245,348
249,502
271,459
279,270
425,381
426,415
437,317
504,390
537,852
539,525
546,671
532,614
527,322
529,228
554,721
585,855
587,963
605,165
647,782
658,720
658,720647,782605,165587,963585,855554,721529,228527,322532,614546,671539,525537,852504,390437,317426,415425,381279,270271,459249,502245,348234,448235,230226,926224,277226,917222,038220,876222,069221,523224,995220,322219,941214,783205,195202,828192,751189,186185,096179,943177,060173,267180,523177,723184,620188,271191,140187,648180,315172,648173,407168,003165,514165,927166,716165,975165,564167,727168,867173,812172,203170,569170,672170,748169,123169,304166,323163,703163,729165,078167,277166,890170,334160,718164,665164,851163,097160,729159,116163,593162,180159,474156,779154,515150,520144,445142,245138,145137,512135,892132,852128,182128,150127,400124,200122,800122,100125,700127,100133,000130,800124,800116,900116,600115,200108,30073,80068,80068,70067,90070,00070,10065,80063,10059,90058,80056,90056,70057,90060,00063,00066,00067,20070,40072,50074,60076,90078,70079,90083,10083,20085,20070,10069,70044,10044,90043,70043,700043,30000040,70000029,2000000
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
98,300
113,200
113,200
0
128,600
128,600
128,200
128,200
133,400
129,700
127,700
127,700
124,653
122,305
123,800
123,800
77,800
77,800
77,842
77,842
77,891
77,900
78,000
78,013
78,100
78,028
78,000
78,055
78,100
81,400
81,500
81,197
81,200
81,346
81,402
81,469
81,571
81,665
81,768
86,224
86,064
86,097
86,099
86,192
86,385
86,390
113,299
86,407
121,837
131,999
128,151
86,400
91,875
150,097
149,283
146,641
148,189
153,049
147,054
142,542
144,990
146,583
139,180
164,385
141,761
146,199
139,299
137,109
347,667
349,021
341,848
339,416
338,855
342,030
334,966
329,243
337,816
340,801
334,715
334,588
336,758
369,176
368,641
366,636
370,023
765,861
749,312
362,253
362,136
426,175
424,228
424,075
422,163
422,250
421,958
421,680
576,940
581,318
583,803
583,297
584,550
584,550583,297583,803581,318576,940421,680421,958422,250422,163424,075424,228426,175362,136362,253749,312765,861370,023366,636368,641369,176336,758334,588334,715340,801337,816329,243334,966342,030338,855339,416341,848349,021347,667137,109139,299146,199141,761164,385139,180146,583144,990142,542147,054153,049148,189146,641149,283150,09791,87586,400128,151131,999121,83786,407113,29986,39086,38586,19286,09986,09786,06486,22481,76881,66581,57181,46981,40281,34681,20081,19781,50081,40078,10078,05578,00078,02878,10078,01378,00077,90077,89177,84277,84277,80077,800123,800123,800122,305124,653127,700127,700129,700133,400128,200128,200128,600128,6000113,200113,20098,30000000000000000000000000000000000000000000000000000
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
25,455
27,836
22,580
19,745
22,955
25,295
19,272
20,671
24,119
30,853
31,389
39,349
45,726
45,72639,34931,38930,85324,11920,67119,27225,29522,95519,74522,58027,83625,455000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
113,700
128,600
129,500
128,200
122,400
133,400
129,712
127,736
126,488
5,100
4,800
4,800
107,532
80,152
80,025
2,045
79,760
79,660
79,583
80,996
80,867
80,753
80,543
98,942
80,255
101,590
87,215
87,086
86,649
86,457
5,175
5,332
5,225
5,885
5,683
5,526
14,675
16,644
16,122
15,682
18,828
18,548
18,076
17,660
23,324
22,636
24,369
23,666
22,962
35,617
34,393
36,813
35,546
34,820
35,871
34,338
32,065
30,606
29,153
27,780
28,308
28,202
26,691
25,261
23,829
128,704
124,542
121,804
119,010
116,123
113,570
110,785
108,093
110,782
108,268
106,258
103,743
102,366
109,710
107,700
105,649
104,017
333,177
319,886
352,374
347,643
417,886
413,270
408,305
410,587
432,929
426,497
420,041
600,797
589,608
595,141
585,832
577,064
577,064585,832595,141589,608600,797420,041426,497432,929410,587408,305413,270417,886347,643352,374319,886333,177104,017105,649107,700109,710102,366103,743106,258108,268110,782108,093110,785113,570116,123119,010121,804124,542128,70423,82925,26126,69128,20228,30827,78029,15330,60632,06534,33835,87134,82035,54636,81334,39335,61722,96223,66624,36922,63623,32417,66018,07618,54818,82815,68216,12216,64414,6755,5265,6835,8855,2255,3325,17586,45786,64987,08687,215101,59080,25598,94280,54380,75380,86780,99679,58379,66079,7602,04580,02580,152107,5324,8004,8005,100126,488127,736129,712133,400122,400128,200129,500128,600113,70000000000000000000000000000000000000000000000000000000
       Accumulated depreciation 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-408,642
0
-430,303
-449,815
-454,994
0
-473,758
-484,539
-488,578
0
-515,382
-526,044
-530,882
0
-547,264
-559,293
-567,930
0
-562,333
-570,627
-581,983
0
589,699
-602,145
-612,788
0
-628,909
-650,633
-663,659
0
-649,014
-656,420
-666,165
0
-671,370
-683,597
-695,735
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000-695,735-683,597-671,3700-666,165-656,420-649,0140-663,659-650,633-628,9090-612,788-602,145589,6990-581,983-570,627-562,3330-567,930-559,293-547,2640-530,882-526,044-515,3820-488,578-484,539-473,7580-454,994-449,815-430,3030-408,6420000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Other Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
142,291
138,588
136,612
136,371
134,536
132,188
133,683
129,236
104,667
104,227
103,629
97,220
98,109
96,763
98,428
94,401
102,022
100,828
100,123
98,907
101,629
105,556
104,286
102,386
98,493
94,876
94,931
98,567
99,795
100,266
100,424
115,237
118,677
116,680
115,804
119,445
119,073
118,422
119,744
123,828
125,409
135,625
131,830
127,242
145,372
152,237
150,248
146,641
148,264
153,049
147,130
142,542
144,990
146,583
139,180
164,385
167,537
172,141
165,250
163,184
373,296
375,437
368,212
367,984
367,222
370,565
361,120
386,471
394,680
397,918
394,469
398,671
381,510
76,724
79,162
73,949
78,504
64,825
52,526
55,712
31,477
27,173
30,014
26,784
30,076
28,822
25,305
29,842
28,071
25,888
20,095
24,387
31,192
31,19224,38720,09525,88828,07129,84225,30528,82230,07626,78430,01427,17331,47755,71252,52664,82578,50473,94979,16276,724381,510398,671394,469397,918394,680386,471361,120370,565367,222367,984368,212375,437373,296163,184165,250172,141167,537164,385139,180146,583144,990142,542147,130153,049148,264146,641150,248152,237145,372127,242131,830135,625125,409123,828119,744118,422119,073119,445115,804116,680118,677115,237100,424100,26699,79598,56794,93194,87698,493102,386104,286105,556101,62998,907100,123100,828102,02294,40198,42896,76398,10997,220103,629104,227104,667129,236133,683132,188134,536136,371136,612138,588142,2910000000000000000000000000000000000000000000000000000000000
       Deferred Long Term Asset Charges 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3,679
842
1,919
2,140
965
0
75
0
76
0
0
0
98
0
25,776
25,942
25,951
26,075
25,629
26,416
26,364
28,568
28,367
28,535
26,154
57,228
56,864
57,117
59,754
64,083
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000000064,08359,75457,11756,86457,22826,15428,53528,36728,56826,36426,41625,62926,07525,95125,94225,7760980007607509652,1401,9198423,6790000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
0
0
0
0
112,500
0
0
0
169,900
0
0
0
186,200
0
325,300
325,300
222,500
223,000
380,700
419,000
271,000
264,400
338,300
364,100
254,700
262,000
332,300
369,300
288,700
282,900
311,600
350,100
274,600
257,900
305,000
366,600
274,900
272,900
324,600
390,500
282,800
281,800
348,300
414,900
322,300
283,300
443,400
572,300
471,300
420,400
514,200
668,600
554,400
460,600
551,800
643,100
553,200
507,500
600,400
709,401
573,351
462,172
561,449
684,140
558,126
494,281
564,495
644,536
493,654
480,850
513,167
635,366
502,090
490,230
486,944
589,083
537,300
533,133
571,910
751,356
597,608
526,703
589,048
728,994
568,044
529,954
648,608
754,358
584,709
580,399
676,971
791,743
590,613
567,585
573,749
614,711
548,902
557,470
559,384
664,352
608,019
609,812
630,614
733,987
641,167
603,896
648,278
718,780
648,781
622,797
671,300
741,911
652,511
644,010
698,155
793,696
715,094
783,688
908,328
1,016,123
894,778
841,493
933,905
980,133
889,612
837,483
889,877
990,987
909,622
876,695
936,025
1,012,420
884,513
902,068
928,417
1,660,723
1,465,911
1,470,969
1,579,559
1,826,525
1,759,831
1,738,400
1,695,416
1,766,692
1,730,871
1,785,008
2,133,496
2,255,790
2,153,347
2,204,297
2,210,775
2,210,7752,204,2972,153,3472,255,7902,133,4961,785,0081,730,8711,766,6921,695,4161,738,4001,759,8311,826,5251,579,5591,470,9691,465,9111,660,723928,417902,068884,5131,012,420936,025876,695909,622990,987889,877837,483889,612980,133933,905841,493894,7781,016,123908,328783,688715,094793,696698,155644,010652,511741,911671,300622,797648,781718,780648,278603,896641,167733,987630,614609,812608,019664,352559,384557,470548,902614,711573,749567,585590,613791,743676,971580,399584,709754,358648,608529,954568,044728,994589,048526,703597,608751,356571,910533,133537,300589,083486,944490,230502,090635,366513,167480,850493,654644,536564,495494,281558,126684,140561,449462,172573,351709,401600,400507,500553,200643,100551,800460,600554,400668,600514,200420,400471,300572,300443,400283,300322,300414,900348,300281,800282,800390,500324,600272,900274,900366,600305,000257,900274,600350,100311,600282,900288,700369,300332,300262,000254,700364,100338,300264,400271,000419,000380,700223,000222,500325,300325,3000186,200000169,900000112,5000000
   > Total Current Liabilities 
0
0
0
0
72,600
0
0
0
100,900
0
0
0
118,700
0
226,400
226,400
123,400
125,100
273,800
282,500
130,500
133,000
201,900
236,500
108,000
103,800
174,000
200,400
122,100
132,500
161,100
199,800
150,300
169,200
217,000
283,300
188,700
197,200
254,000
319,800
212,700
221,200
287,800
341,400
246,700
207,900
366,900
495,700
288,300
237,800
331,200
463,700
350,800
258,200
349,400
440,400
351,300
305,800
398,400
507,223
371,234
260,892
360,141
482,686
356,432
292,567
362,851
458,534
307,457
293,750
326,184
448,145
313,156
303,136
300,089
401,786
349,495
340,775
379,793
559,430
403,953
341,202
403,753
543,766
382,567
345,539
539,466
521,536
351,198
341,470
431,644
547,177
347,511
324,451
332,341
373,791
308,590
316,801
319,892
422,537
365,694
368,283
387,449
491,026
397,669
359,080
405,308
476,738
404,823
378,122
427,493
498,608
408,946
388,845
443,427
538,626
459,749
400,420
508,208
619,240
498,971
443,734
550,414
600,601
513,411
463,839
519,124
622,415
543,894
521,796
572,489
652,407
511,675
532,635
564,978
841,774
756,403
756,970
824,307
855,733
797,112
855,797
819,541
988,904
958,440
937,019
986,064
1,110,728
1,011,262
1,063,613
987,973
987,9731,063,6131,011,2621,110,728986,064937,019958,440988,904819,541855,797797,112855,733824,307756,970756,403841,774564,978532,635511,675652,407572,489521,796543,894622,415519,124463,839513,411600,601550,414443,734498,971619,240508,208400,420459,749538,626443,427388,845408,946498,608427,493378,122404,823476,738405,308359,080397,669491,026387,449368,283365,694422,537319,892316,801308,590373,791332,341324,451347,511547,177431,644341,470351,198521,536539,466345,539382,567543,766403,753341,202403,953559,430379,793340,775349,495401,786300,089303,136313,156448,145326,184293,750307,457458,534362,851292,567356,432482,686360,141260,892371,234507,223398,400305,800351,300440,400349,400258,200350,800463,700331,200237,800288,300495,700366,900207,900246,700341,400287,800221,200212,700319,800254,000197,200188,700283,300217,000169,200150,300199,800161,100132,500122,100200,400174,000103,800108,000236,500201,900133,000130,500282,500273,800125,100123,400226,400226,4000118,700000100,90000072,6000000
       Short-term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
104,600
104,600
17,700
24,300
130,200
122,100
20,100
48,400
97,300
117,700
10,000
11,200
51,200
66,500
16,100
16,100
31,100
44,600
15,000
36,200
61,000
89,200
20,300
21,100
71,900
107,900
38,600
56,900
125,200
158,900
84,000
41,400
194,700
278,400
95,400
41,400
135,200
238,400
158,700
31,600
141,100
184,500
116,000
57,100
162,100
235,978
122,260
11,625
113,419
178,210
94,855
34,926
114,451
146,512
23,835
16,981
40,870
99,363
6,034
5,968
2,533
30,216
3,190
1,144
62,207
151,182
54,554
371
51,935
121,101
24,547
320
202,100
120,825
1,449
1,983
88,041
153,841
2,441
5,602
28,377
36,277
3,027
8,294
4,685
4,218
3,942
3,004
2,671
2,542
2,781
2,019
27,102
1,865
1,858
1,858
250
250
250
0
140
140
1,274
27,458
67,340
48,344
28,468
23,356
76,310
23,286
22,627
22,484
22,960
23,937
23,056
26,258
13,000
13,000
13,000
0
0
90,000
99,877
79,914
128,277
113,880
124,051
115,320
25,360
115,581
119,620
14,283
115,842
115,729
80,675
15,747
15,962
15,96215,74780,675115,729115,84214,283119,620115,58125,360115,320124,051113,880128,27779,91499,87790,0000013,00013,00013,00026,25823,05623,93722,96022,48422,62723,28676,31023,35628,46848,34467,34027,4581,27414014002502502501,8581,8581,86527,1022,0192,7812,5422,6713,0043,9424,2184,6858,2943,02736,27728,3775,6022,441153,84188,0411,9831,449120,825202,10032024,547121,10151,93537154,554151,18262,2071,1443,19030,2162,5335,9686,03499,36340,87016,98123,835146,512114,45134,92694,855178,210113,41911,625122,260235,978162,10057,100116,000184,500141,10031,600158,700238,400135,20041,40095,400278,400194,70041,40084,000158,900125,20056,90038,600107,90071,90021,10020,30089,20061,00036,20015,00044,60031,10016,10016,10066,50051,20011,20010,000117,70097,30048,40020,100122,100130,20024,30017,700104,600104,60000000000000000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
6,640
0
0
0
23,134
0
23,286
22,627
22,484
22,960
23,937
331,849
26,258
13,000
13,000
312,481
0
0
90,000
99,877
79,914
113,903
99,868
108,869
99,873
9,992
99,959
104,217
0
100,000
100,000
65,000
0
0
0065,000100,000100,0000104,21799,9599,99299,873108,86999,868113,90379,91499,87790,00000312,48113,00013,00026,258331,84923,93722,96022,48422,62723,286023,1340006,640000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
30,600
30,600
29,500
29,200
44,000
42,900
25,700
18,100
33,200
34,700
22,600
31,000
32,400
29,300
27,600
27,400
33,200
30,300
28,800
32,700
36,100
38,200
37,000
37,500
42,000
44,700
41,100
51,100
46,000
39,600
26,200
43,500
38,500
57,100
46,500
58,400
72,200
69,400
30,500
65,300
61,200
58,000
39,100
65,500
61,600
66,145
43,544
65,340
75,792
77,131
56,096
77,549
75,656
90,170
67,099
86,180
90,397
104,319
67,415
73,976
84,766
96,636
68,245
87,147
90,459
114,915
75,964
87,952
95,213
126,201
86,998
89,673
106,881
120,642
83,366
90,966
101,866
117,425
86,824
92,997
89,561
98,592
68,304
91,074
109,556
171,279
118,009
125,138
149,702
202,588
126,688
118,036
151,836
196,382
124,168
124,806
168,334
203,710
124,244
136,158
192,727
235,971
168,956
124,271
195,569
256,391
169,927
152,017
211,216
260,504
172,156
174,668
232,440
273,600
211,453
211,752
266,586
303,911
229,041
256,575
281,526
391,692
304,661
319,230
348,003
327,354
268,747
363,953
364,361
421,738
411,413
503,116
474,483
566,769
487,030
578,624
475,218
475,218578,624487,030566,769474,483503,116411,413421,738364,361363,953268,747327,354348,003319,230304,661391,692281,526256,575229,041303,911266,586211,752211,453273,600232,440174,668172,156260,504211,216152,017169,927256,391195,569124,271168,956235,971192,727136,158124,244203,710168,334124,806124,168196,382151,836118,036126,688202,588149,702125,138118,009171,279109,55691,07468,30498,59289,56192,99786,824117,425101,86690,96683,366120,642106,88189,67386,998126,20195,21387,95275,964114,91590,45987,14768,24596,63684,76673,97667,415104,31990,39786,18067,09990,17075,65677,54956,09677,13175,79265,34043,54466,14561,60065,50039,10058,00061,20065,30030,50069,40072,20058,40046,50057,10038,50043,50026,20039,60046,00051,10041,10044,70042,00037,50037,00038,20036,10032,70028,80030,30033,20027,40027,60029,30032,40031,00022,60034,70033,20018,10025,70042,90044,00029,20029,50030,60030,60000000000000000
       Other Current Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
91,200
91,200
76,200
71,600
99,600
117,500
84,700
66,500
71,400
84,100
75,400
61,600
90,400
104,600
94,500
89,000
96,800
124,900
106,500
100,300
119,900
155,900
131,400
138,600
140,100
167,200
133,000
113,200
116,600
142,900
136,500
123,000
133,700
160,200
146,400
138,000
123,800
155,900
161,600
161,300
147,100
197,900
196,200
183,200
174,700
205,100
205,430
183,927
170,930
227,345
205,481
180,092
172,744
221,852
216,523
190,589
194,917
244,463
239,707
223,192
212,790
274,934
278,060
252,484
227,127
293,333
273,435
252,879
256,605
296,464
271,022
255,546
230,485
280,069
266,383
248,521
241,737
275,911
258,246
225,852
214,403
238,922
237,259
217,433
205,651
247,040
243,743
240,141
235,076
285,896
268,200
239,025
226,370
278,491
278,797
251,458
258,909
294,648
284,702
252,687
250,560
302,515
289,519
248,691
245,299
314,505
300,576
268,361
262,888
316,811
318,628
266,687
263,724
324,878
309,385
283,786
292,903
335,496
282,634
276,060
283,452
360,082
351,865
357,826
348,027
414,499
404,314
376,524
429,820
451,585
427,407
419,620
395,739
428,230
442,596
469,242
485,046
485,046469,242442,596428,230395,739419,620427,407451,585429,820376,524404,314414,499348,027357,826351,865360,082283,452276,060282,634335,496292,903283,786309,385324,878263,724266,687318,628316,811262,888268,361300,576314,505245,299248,691289,519302,515250,560252,687284,702294,648258,909251,458278,797278,491226,370239,025268,200285,896235,076240,141243,743247,040205,651217,433237,259238,922214,403225,852258,246275,911241,737248,521266,383280,069230,485255,546271,022296,464256,605252,879273,435293,333227,127252,484278,060274,934212,790223,192239,707244,463194,917190,589216,523221,852172,744180,092205,481227,345170,930183,927205,430205,100174,700183,200196,200197,900147,100161,300161,600155,900123,800138,000146,400160,200133,700123,000136,500142,900116,600113,200133,000167,200140,100138,600131,400155,900119,900100,300106,500124,90096,80089,00094,500104,60090,40061,60075,40084,10071,40066,50084,700117,50099,60071,60076,20091,20091,20000000000000000
   > Long-term Liabilities 
0
0
0
0
39,900
0
0
0
69,000
0
0
0
67,500
0
98,900
98,900
99,100
97,900
106,900
136,500
140,500
131,400
136,400
127,600
146,700
158,200
158,300
168,900
166,600
150,400
150,500
150,300
124,300
88,700
88,000
83,300
86,200
75,700
70,600
70,700
70,100
60,600
60,500
73,500
75,600
75,400
76,500
76,600
183,000
182,600
183,000
204,900
203,600
202,400
202,400
202,700
201,900
201,700
202,000
202,178
202,117
201,280
201,308
201,454
201,694
201,714
201,644
186,002
186,197
187,100
186,983
187,221
188,934
187,094
186,855
187,297
187,805
192,358
192,117
191,926
193,655
185,501
185,295
185,228
185,477
184,415
109,142
232,822
233,511
238,929
245,327
244,566
243,102
243,134
241,408
240,920
240,312
240,669
239,492
241,815
242,325
241,529
243,165
242,961
243,498
244,816
242,970
242,042
243,958
244,675
243,807
243,303
243,565
255,165
254,728
255,070
255,345
383,268
400,120
396,883
395,807
397,759
383,491
379,532
376,201
373,644
370,753
368,572
365,728
354,899
363,536
360,013
372,838
369,433
363,439
818,949
709,508
713,999
755,252
970,792
962,719
882,603
875,875
777,788
772,431
847,989
1,147,432
1,145,062
1,142,085
1,140,684
1,222,802
1,222,8021,140,6841,142,0851,145,0621,147,432847,989772,431777,788875,875882,603962,719970,792755,252713,999709,508818,949363,439369,433372,838360,013363,536354,899365,728368,572370,753373,644376,201379,532383,491397,759395,807396,883400,120383,268255,345255,070254,728255,165243,565243,303243,807244,675243,958242,042242,970244,816243,498242,961243,165241,529242,325241,815239,492240,669240,312240,920241,408243,134243,102244,566245,327238,929233,511232,822109,142184,415185,477185,228185,295185,501193,655191,926192,117192,358187,805187,297186,855187,094188,934187,221186,983187,100186,197186,002201,644201,714201,694201,454201,308201,280202,117202,178202,000201,700201,900202,700202,400202,400203,600204,900183,000182,600183,00076,60076,50075,40075,60073,50060,50060,60070,10070,70070,60075,70086,20083,30088,00088,700124,300150,300150,500150,400166,600168,900158,300158,200146,700127,600136,400131,400140,500136,500106,90097,90099,10098,90098,900067,50000069,00000039,9000000
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
224,313
223,578
225,101
224,897
225,162
225,178
223,685
223,701
223,467
223,482
223,498
223,513
223,528
223,544
223,839
223,855
223,800
347,316
364,662
361,428
358,053
354,818
341,127
337,909
334,658
331,423
315,314
311,957
308,793
305,629
302,465
299,302
312,481
312,549
312,551
721,079
620,804
620,899
601,016
790,908
782,036
691,250
691,356
591,496
587,345
691,242
991,354
990,970
990,616
990,768
1,091,015
1,091,015990,768990,616990,970991,354691,242587,345591,496691,356691,250782,036790,908601,016620,899620,804721,079312,551312,549312,481299,302302,465305,629308,793311,957315,314331,423334,658337,909341,127354,818358,053361,428364,662347,316223,800223,855223,839223,544223,528223,513223,498223,482223,467223,701223,685225,178225,162224,897225,101223,578224,3130000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Deferred Long Term Asset Charges 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3,679
842
1,919
2,140
965
0
75
0
76
0
0
0
98
0
25,776
25,942
25,951
26,075
25,629
26,416
26,364
28,568
28,367
28,535
26,154
57,228
56,864
57,117
59,754
64,083
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000000064,08359,75457,11756,86457,22826,15428,53528,36728,56826,36426,41625,62926,07525,95125,94225,7760980007607509652,1401,9198423,6790000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
6,380
6,594
6,919
6,823
6,855
7,022
7,263
7,149
7,091
7,221
7,429
8,344
8,259
8,508
10,231
12,003
11,775
12,228
12,747
13,475
13,245
13,065
14,806
9,629
9,423
9,356
9,605
9,415
9,142<